Company Valuation: IGB

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 1,772 2,091 2,965 3,559 4,048 4,574 - -
Change - 18% 41.83% 20.04% 13.73% 13% - -
Enterprise Value (EV) 1,772 2,091 2,965 3,559 4,048 4,574 4,574 4,574
Change - 18% 41.83% 20.04% 13.73% 13% 0% 0%
P/E 11.2x 13.2x - 8.61x 11.2x 6.28x 11.5x 11.2x
PBR 0.46x 0.56x 0.74x - 0.91x 0.88x 0.82x 0.79x
PEG - 20.98x - - -0.9x 0x -0.3x 3.73x
Capitalization / Revenue 1.9x 1.62x 1.86x - 2.12x 2.24x 2.17x 2.08x
EV / Revenue 0x 0x 0x - 0x 2.24x 2.17x 2.08x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x - 0x 3.59x 5.49x 5.18x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.0667 0.0444 0.0333 - - 0.08 0.08 0.08
Rate of return 7.65% 4.31% 2.27% - - 3.48% 3.48% 3.48%
EPS 2 0.0779 0.0784 - 0.2074 0.1813 0.366 0.2 0.206
Distribution rate 85.6% 56.7% - - - 21.9% 40% 38.8%
Net sales 1 930.1 1,291 1,597 - 1,912 2,044 2,105 2,200
EBITDA - - - - - - - -
EBIT 1 469.8 478.3 730.8 - 867.7 1,275 833.3 882.5
Net income 1 161.8 159.1 - 416.2 361 729.3 398.3 409.6
Net Debt - - - - - - - -
Reference price 2 0.871 1.031 1.467 1.787 2.033 2.300 2.300 2.300
Nbr of stocks (in thousands) 2,033,826 2,027,567 2,021,721 1,992,147 1,990,732 1,988,666 - -
Announcement Date 25/02/22 22/02/23 29/02/24 26/02/25 27/02/26 - - -
1MYR in Million2MYR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
6.42x - - 3.4% 1.14B
13.15x14.92x15.5x5.25% 13B
18.24x14.26x17.5x1.36% 8.91B
46.25x14.64x24.14x0.15% 6.99B
25.29x12.07x16.85x1.45% 3.99B
124.96x15.36x22.87x2.35% 3.31B
11.73x6.7x8.8x3.51% 2.82B
15.15x6.05x8.17x12.37% 2.74B
9.8x6.47x10.76x1.94% 2.25B
Average 30.11x 11.31x 15.58x 3.53% 5.02B
Weighted average by Cap. 28.23x 13.00x 16.83x 3.26%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!